Projected Income Statement: Forestar Group Inc.

Forecast Balance Sheet: Forestar Group Inc.

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027
Net Debt 551 441 79 225 424 - -
Change - -19.96% -82.09% 184.81% 88.44% - -
Announcement Date 11/4/21 11/9/22 11/7/23 10/29/24 10/28/25 - -
Estimates

Cash Flow Forecast: Forestar Group Inc.

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 1.6 3.5 1.3 2.2 2.2 1.85 1.8
Change - 118.75% -62.86% 69.23% 0% -15.91% -2.7%
Free Cash Flow (FCF) 1 -304.7 105.2 362.8 -160.6 -199.9 158 175
Change - 134.53% 244.87% -144.27% -24.47% 179.04% 10.76%
Announcement Date 11/4/21 11/9/22 11/7/23 10/29/24 10/28/25 - -
1USD in Million
Estimates

Forecast Financial Ratios: Forestar Group Inc.

Fiscal Period: September 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 12.33% 15.34% 14.57% 16.15% 12.79% 12.62% 12.61%
EBIT Margin (%) - 12.13% 15.17% 14.36% 15.95% 12.58% 11.78% 12.15%
EBT Margin (%) - 11.06% 15.52% 15.42% 17.89% 13.19% 12.2% 12.53%
Net margin (%) - 8.31% 11.77% 11.62% 13.48% 10.1% 9.07% 9.37%
FCF margin (%) - -22.98% 6.93% 25.25% -10.64% -12.02% 9.51% 10.02%
FCF / Net Income (%) - -276.5% 58.84% 217.38% -78.96% -119.06% 104.78% 106.91%

Profitability

        
ROA 2.83% 5.23% 6.59% 5.86% 5.67% 4.37% - -
ROE 7.34% 11.71% 16.14% 12.99% 13.72% 9.98% - -

Financial Health

        
Leverage (Debt/EBITDA) - 3.37x 1.89x 0.38x 0.92x 1.99x - -
Debt / Free cash flow - -1.81x 4.19x 0.22x -1.4x -2.12x - -

Capital Intensity

        
CAPEX / Current Assets (%) - 0.12% 0.23% 0.09% 0.15% 0.13% 0.11% 0.1%
CAPEX / EBITDA (%) - 0.98% 1.5% 0.62% 0.9% 1.03% 0.88% 0.82%
CAPEX / FCF (%) - -0.53% 3.33% 0.36% -1.37% -1.1% 1.17% 1.03%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 20.47 24.08 27.43 31.47 34.78 37.57 40.68
Change - - 17.64% 13.91% 14.73% 10.52% 8.02% 8.29%
EPS 1 - 2.25 3.59 3.33 4 3.29 2.943 3.18
Change - - 59.56% -7.24% 20.12% -17.75% -10.54% 8.04%
Nbr of stocks (in thousands) - 49,527 49,759 49,904 50,654 50,833 51,009 51,009
Announcement Date - 11/4/21 11/9/22 11/7/23 10/29/24 10/28/25 - -
1USD
Estimates
2026 *2027 *
P/E 9.58x 8.87x
PBR 0.75x 0.69x
EV / Sales 0.92x 0.87x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
29.90USD
Average target price
34.00USD
Spread / Average Target
+13.71%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FOR Stock
  4. Financials Forestar Group Inc.